[ABMB] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 9.36%
YoY- 288.72%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,405,451 1,429,744 1,480,813 1,365,666 1,363,089 1,330,869 1,328,162 3.84%
PBT 283,951 277,038 288,227 279,315 248,918 209,531 151,712 51.93%
Tax -78,458 -74,886 -70,772 -61,379 -49,643 -44,760 -66,953 11.16%
NP 205,493 202,152 217,455 217,936 199,275 164,771 84,759 80.56%
-
NP to SH 205,493 202,152 217,455 217,936 199,275 164,771 84,759 80.56%
-
Tax Rate 27.63% 27.03% 24.55% 21.97% 19.94% 21.36% 44.13% -
Total Cost 1,199,958 1,227,592 1,263,358 1,147,730 1,163,814 1,166,098 1,243,403 -2.34%
-
Net Worth 1,594,427 1,533,149 1,429,326 1,359,193 1,324,509 988,361 906,317 45.78%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 23,229 23,229 19,767 19,767 19,767 19,767 - -
Div Payout % 11.30% 11.49% 9.09% 9.07% 9.92% 12.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,594,427 1,533,149 1,429,326 1,359,193 1,324,509 988,361 906,317 45.78%
NOSH 1,163,815 1,161,476 1,162,054 1,161,704 1,161,850 988,361 876,855 20.79%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.62% 14.14% 14.68% 15.96% 14.62% 12.38% 6.38% -
ROE 12.89% 13.19% 15.21% 16.03% 15.05% 16.67% 9.35% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 120.76 123.10 127.43 117.56 117.32 134.65 151.47 -14.03%
EPS 17.66 17.40 18.71 18.76 17.15 16.67 9.67 49.46%
DPS 2.00 2.00 1.70 1.70 1.70 2.00 0.00 -
NAPS 1.37 1.32 1.23 1.17 1.14 1.00 1.0336 20.68%
Adjusted Per Share Value based on latest NOSH - 1,161,704
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 90.79 92.35 95.65 88.22 88.05 85.97 85.79 3.85%
EPS 13.27 13.06 14.05 14.08 12.87 10.64 5.48 80.42%
DPS 1.50 1.50 1.28 1.28 1.28 1.28 0.00 -
NAPS 1.0299 0.9903 0.9233 0.878 0.8556 0.6384 0.5854 45.78%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.33 2.03 1.46 1.28 1.17 0.81 0.87 -
P/RPS 1.93 1.65 1.15 1.09 1.00 0.60 0.57 125.65%
P/EPS 13.20 11.66 7.80 6.82 6.82 4.86 9.00 29.11%
EY 7.58 8.57 12.82 14.66 14.66 20.58 11.11 -22.51%
DY 0.86 0.99 1.17 1.33 1.45 2.47 0.00 -
P/NAPS 1.70 1.54 1.19 1.09 1.03 0.81 0.84 60.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 27/02/04 27/11/03 27/08/03 29/05/03 27/02/03 -
Price 2.26 2.27 2.10 1.39 1.42 1.02 0.83 -
P/RPS 1.87 1.84 1.65 1.18 1.21 0.76 0.55 126.27%
P/EPS 12.80 13.04 11.22 7.41 8.28 6.12 8.59 30.49%
EY 7.81 7.67 8.91 13.50 12.08 16.34 11.65 -23.42%
DY 0.88 0.88 0.81 1.22 1.20 1.96 0.00 -
P/NAPS 1.65 1.72 1.71 1.19 1.25 1.02 0.80 62.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment